Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.85% first-year return on $98,703 initial cash invested.
-24.85%
Cash On Cash
-0.28%
Cap Rate
-0.05
DSCR
$968
Rent
-$2,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$968 income − $3,012 expenses = $2,044 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,703
Downpayment
20%
$76,860
Closing costs
1%
$3,843
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$968
Total Expenses
$3,012
Mortgage P&I
198%
$1,914
Property Taxes
51%
$493
Home Insurance
14%
$140
HOA
0%
$0
Property Management
15%
$145
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$242